investorscraft@gmail.com

Intrinsic ValueTriumph New Energy Company Limited Class H (1108.HK)

Previous CloseHK$3.82
Intrinsic Value
Upside potential
Previous Close
HK$3.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Luoyang Glass operates as a specialized glass manufacturer with a strategic focus on two high-growth segments: information display glass and new energy glass. The company produces ultra-thin electronic glass substrates for display applications while simultaneously serving the solar energy sector through photovoltaic glass products, including ultra-white high-transparent cover plates and back plate glass for solar modules. This dual-segment approach positions the company at the intersection of technological advancement and renewable energy infrastructure, leveraging China's dominant position in both solar panel manufacturing and electronics production. The company's specialization in technically demanding glass products creates barriers to entry while aligning with global trends toward digitalization and clean energy transition, though it faces intense competition from larger Chinese glass manufacturers and fluctuating demand cycles in both end markets.

Revenue Profitability And Efficiency

The company generated HKD 4.59 billion in revenue but reported a significant net loss of HKD 610 million, reflecting challenging market conditions and potential pricing pressures. Negative operating cash flow of HKD 394 million combined with substantial capital expenditures of HKD 635 million indicates aggressive investment despite current profitability challenges, suggesting a strategic focus on capacity expansion and technological upgrades rather than short-term earnings.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.94 and negative operating cash flow, the company demonstrates weak current earnings power. The substantial capital expenditure program relative to operating cash flow indicates heavy investment requirements, potentially aimed at securing future market position in the competitive glass manufacturing sector, though this creates near-term financial strain.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 4.37 billion significantly exceeding cash and equivalents of HKD 140 million. This high debt burden, combined with negative cash flow generation, creates substantial financial risk and suggests potential liquidity constraints that may require refinancing or additional capital injection to sustain operations.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its current loss-making position and negative cash flow. Capital allocation appears focused entirely on business expansion and technological development rather than shareholder returns, reflecting the capital-intensive nature of glass manufacturing and the company's growth-oriented strategy despite current financial challenges.

Valuation And Market Expectations

Trading at a market capitalization of HKD 5.57 billion against negative earnings, the valuation implies market expectations of future recovery and growth potential in both display and solar glass segments. The beta of 1.218 indicates higher volatility than the market, reflecting sensitivity to industrial cycles and renewable energy policy developments.

Strategic Advantages And Outlook

The company's specialization in technically advanced glass products for growing solar and display markets provides strategic positioning, though execution risks remain high given current financial stress. Success depends on leveraging China's renewable energy expansion and recovering demand in electronics manufacturing while managing substantial debt obligations and achieving operational turnaround.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statement data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount